[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -827.06%
YoY- 55.64%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 62,240 63,988 55,772 52,492 52,948 57,150 55,617 7.79%
PBT 2,104 -14,665 -3,818 -4,938 680 -6,475 -7,349 -
Tax 0 489 -4 -6 0 -523 -1 -
NP 2,104 -14,176 -3,822 -4,944 680 -6,998 -7,350 -
-
NP to SH 2,104 -14,176 -3,822 -4,944 680 -6,978 -7,324 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 60,136 78,164 59,594 57,436 52,268 64,148 62,967 -3.02%
-
Net Worth 58,870 79,093 74,883 73,911 78,185 76,315 77,829 -16.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 58,870 79,093 74,883 73,911 78,185 76,315 77,829 -16.99%
NOSH 138,421 187,513 148,549 146,272 141,666 138,353 138,362 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.38% -22.15% -6.85% -9.42% 1.28% -12.24% -13.22% -
ROE 3.57% -17.92% -5.10% -6.69% 0.87% -9.14% -9.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.96 34.12 37.54 35.89 37.38 41.31 40.20 7.75%
EPS 1.52 -9.96 -2.57 -3.38 0.48 -4.80 -5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.4218 0.5041 0.5053 0.5519 0.5516 0.5625 -17.01%
Adjusted Per Share Value based on latest NOSH - 147,597
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.45 5.61 4.89 4.60 4.64 5.01 4.87 7.79%
EPS 0.18 -1.24 -0.33 -0.43 0.06 -0.61 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0693 0.0656 0.0647 0.0685 0.0669 0.0682 -16.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.42 0.22 0.25 0.36 0.41 0.35 -
P/RPS 0.91 1.23 0.59 0.70 0.96 0.99 0.87 3.04%
P/EPS 26.97 -5.56 -8.55 -7.40 75.00 -8.13 -6.61 -
EY 3.71 -18.00 -11.70 -13.52 1.33 -12.30 -15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 0.44 0.49 0.65 0.74 0.62 33.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.44 0.37 0.41 0.22 0.29 0.41 0.36 -
P/RPS 0.98 1.08 1.09 0.61 0.78 0.99 0.90 5.84%
P/EPS 28.95 -4.89 -15.93 -6.51 60.42 -8.13 -6.80 -
EY 3.45 -20.43 -6.28 -15.36 1.66 -12.30 -14.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.88 0.81 0.44 0.53 0.74 0.64 37.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment